EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

Open Text Reports Fourth Quarter and Fiscal Year-End 2009 Financial Results

Waterloo, ON, August 20, 2009 – Open Text(TM) Corporation (NASDAQ:OTEX) (TSX:OTC), a leading provider of Enterprise Content Management (ECM) software, today announced unaudited financial results for its fourth quarter and fiscal year ended June 30, 2009. (1)

Total revenue for the fourth quarter was $203.4 million, up 2% compared to $200.3 million for the same period in the prior fiscal year. License revenue in the fourth quarter was $63.0 million, down 8% compared to $68.2 million in the fourth quarter of the prior fiscal year.

Adjusted net income in the quarter was $39.2 million or $0.73 per share on a diluted basis, up 18% compared to $33.3 million or $0.63 per share on a diluted basis for the same period in the prior fiscal year. Net income in accordance with U.S. generally accepted accounting principles (“US GAAP”) was $19.5 million or $0.36 per share on a diluted basis, compared to $27.3 million or $0.51 per share on a diluted basis for the same period in the prior fiscal year. (2)

Total revenue for fiscal year 2009 was $785.7 million, up 8% compared to $725.5 million for the previous fiscal year. License revenue for fiscal year 2009 was $229.8 million, up 5% compared to $219.1 million in the previous fiscal year.

Adjusted net income for fiscal year 2009 was $132.8 million, or $2.49 per share on a diluted basis, up 24% compared to adjusted net income for the previous fiscal year of $107.0 million, or $2.03 per share on a diluted basis. Net income for fiscal year 2009 in accordance with US GAAP was $56.9 million, or $1.07 per share on a diluted basis, compared to the prior fiscal year’s net income of $53.0 million, or $1.01 per share on a diluted basis. (2)

Operating cash flow in the fourth quarter of fiscal 2009 was $38.6 million, compared to $44.6 million in the fourth quarter of the prior fiscal year. For the full 2009 fiscal year, Open Text generated $176.2 million in operating cash flow compared to $166.0 million in fiscal 2008.

The cash and cash equivalents balance as of June 30, 2009 was $275.8 million. Accounts receivable as of June 30, 2009, totaled $115.8 million, compared to $134.4 million as of June 30, 2008, and Days Sales Outstanding (DSO) was 51 days in the fourth quarter of fiscal 2009, compared to 60 days in the fourth quarter of fiscal 2008.

“I am pleased that we achieved our bottom line target in this quarter and grew adjusted earnings by 24% for the year in this difficult economic environment,” said John Shackleton, President and Chief Executive Officer of Open Text. “Driven by demand for compliance based solutions I remain confident on our future prospects.”

On July 21, 2009 Open Text announced that it had completed the acquisition of all of the issued and outstanding shares of Vignette Corporation.

“With the acquisition of Vignette we solidify our ECM market leadership. We have gained a great customer base and enterprise-level technology that enhances our ECM suite,” said Mr. Shackleton. “We are pleased with how the acquisition is progressing and to date the integration is tracking to plan.”

Please see note (2) below for a reconciliation of non-US GAAP based financial measures used in this press release, to US GAAP based financial measures.

Teleconference Call

Open Text will host a conference call on August 20, 2009 at 5:00 p.m. ET to discuss its final financial results.

 

Date:

   Thursday, August 20, 2009

Time:

   5:00 p.m. ET/2:00 p.m. PT

Length:

   60 minutes

Where:

  

416-644-3415

800-733-7571 (Toll Free)


Please dial-in approximately 10 minutes before the teleconference is scheduled to begin. A replay of the call will be available beginning August 20, 2009 at 7:00 p.m. ET through 11:59 p.m. on September 3, 2009 and can be accessed by dialing 416-640-1917 and using passcode 21310608 followed by the number sign.

For more information or to listen to the call via Web cast, please use the following link: http://www.opentext.com/events/wa-event.html?id=6638242

About Open Text

Open Text(TM) is the world’s largest independent provider of Enterprise Content Management software. The company’s solutions manage information for all types of business, compliance and industry requirements in large companies, government agencies and professional service firms. Open Text supports approximately 46,000 customers in 114 countries and 12 languages. For more information about Open Text, visit www.opentext.com.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

This press release contains forward-looking statements, including statements about the financial conditions, and results of operations and earnings for Open Text Corporation (“Open Text” or “the Company”). Forward-looking statements in this press release are not promises or guarantees of future performance and are subject to risks and uncertainties that could cause the Company’s actual results to differ materially from those anticipated. The Company cautions you not to place undue reliance upon any such forward-looking statements, which speak only as of the date made. The results included in this press release are unaudited and therefore are deemed to be forward-looking statements. Factors that may cause actual results or earnings to differ materially from such forward-looking statements include, among others, the following: (i) the future performance, financial and otherwise, of Open Text; (ii) the ability of Open Text to bring new products to market and to increase sales; (iii) the strength of the Company’s product development pipeline; (iv) the Company’s growth and profitability prospects; (v) the estimated size and growth prospects of the ECM market; (vi) the Company’s competitive position in the ECM market and its ability to take advantage of future opportunities in this market; (vii) the benefits of the Company’s products to be realized by customers; and (viii) the demand for the Company’s product and the extent of deployment of the company’s products in the ECM marketplace. Forward-looking statements may also include, without limitation, any statement relating to future events, conditions or circumstances. The risks and uncertainties that may affect forward-looking statements include, but are not limited to: (i) integration of acquisitions and related restructuring efforts, including the quantum of restructuring charges and the timing thereof; (ii) the possibility that the Company may be unable to meet its future reporting requirements under the Securities Exchange Act of 1934, as amended, and the rules promulgated thereunder; (iii) the risks associated with bringing new products to market; (iv) fluctuations in currency exchange rates; (v) delays in the purchasing decisions of the Company’s customers; (vi) the competition the Company faces in its industry and/or marketplace; (vii) the possibility of technical, logistical or planning issues in connection with the deployment of the Company’s products or services; (viii) the continuous commitment of the Company’s customers; (ix) demand for the Company’s products; and (x) other risks detailed from time to time in the Company’s filings with the Securities and Exchange Commission (SEC), including the Company’s Annual Report on Form 10-K for the year ended June 30, 2008. Forward-looking statements are based on management’s beliefs and opinions at the time the statements are made, and the Company does not undertake any obligation to update forward-looking statements should circumstances or management’s beliefs or opinions change.

 

Notes

(1) Based on comparison of historical revenue figures publicly disseminated by companies in the Enterprise Content Management (“ECM”) sector. All dollar amounts in this press release are in US Dollars unless otherwise indicated.
(2) In addition to these GAAP and adjusted results the Company has provided financial information that adds back maintenance revenue eliminated due to the impact of purchase accounting entries on deferred revenue and the impact of interest expense. Management believes that the furnishing of these adjustments provide a consistent basis for comparison between quarters and help to more accurately reflect Open Text’s underlying operating results.


(in millions of U.S. dollars except per share data)

   Three months ended
June 30, 2009
 

GAAP Revenue

   $ 203.4   

Maintenance revenue adjustment for purchase accounting

     0.5   
        

Non-GAAP revenue

   $ 203.9   
        

Adjusted Income

   $ 39.2   

Maintenance revenue adjustment for purchase accounting

     0.5   

Net Interest Expense

     2.8   

Income tax effect

     (0.9
        

Non-GAAP net income

   $ 41.6   
        

Adjusted EPS Diluted

   $ 0.73   

Non GAAP Adjustments (net of tax)

  

- Maintenance

     0.01   

- Interest

     0.04   
        

Non-GAAP EPS

   $ 0.78   
        

(in millions of U.S. dollars except per share data)

   Twelve months ended
June 30, 2009
 

GAAP Revenue

   $ 785.7   

Maintenance revenue adjustment for purchase accounting

     1.5   
        

Non-GAAP revenue

   $ 787.2   
        

Adjusted Income

   $ 132.8   

Maintenance revenue adjustment for purchase accounting

     1.5   

Net Interest Expense

     13.6   

Income tax effect

     (4.2
        

Non-GAAP net income

   $ 143.7   
        

Adjusted EPS Diluted

   $ 2.49   

Non GAAP Adjustments (net of tax)

  

- Maintenance

     0.02   

- Interest

     0.18   
        

Non-GAAP EPS

   $ 2.69   
        

 

(3) Use of US Non-GAAP financial measures

In addition to reporting financial results in accordance with US GAAP, the Company provides certain non-US GAAP financial measures that are not in accordance with US GAAP. These non-US GAAP financial measures have certain limitations in that they do not have a standardized meaning and thus the Company’s definition may be different from similar non-US GAAP financial measures used by other companies and/or analysts and may differ from period to period. Thus it may be more difficult to compare the Company’s financial performance to that of other companies. However, the Company’s management compensates for these limitations by providing the relevant disclosure of the items excluded in the calculation of adjusted net income and adjusted EPS both in its reconciliation to the US GAAP financial measures of net income and EPS and its consolidated financial statements, all of which should be considered when evaluating the Company’s results. The Company uses the financial measures adjusted EPS and adjusted net income to supplement the information provided in its consolidated financial statements, which are presented in accordance with US GAAP. The presentation of adjusted net income and adjusted EPS is not meant to be a substitute for net income or net income per share presented in accordance with US GAAP, but rather should be evaluated in conjunction with and as a supplement to such US GAAP measures. Open Text strongly encourages investors to review its financial information in its entirety and not to rely on a single financial measure. The Company therefore believes that despite these limitations, it is appropriate to supplement the disclosure of the US GAAP measures with certain non-US GAAP measures for the reasons set forth below. Adjusted net income and adjusted EPS are calculated as net income or net income per share on a diluted basis, excluding, where applicable, the amortization of acquired intangible assets, other income (expense), share-based compensation, and restructuring, all net of tax. The Company’s management


believes that the presentation of adjusted net income and adjusted EPS provides useful information to investors because it excludes non-operational charges. The use of the term “non-operational charge” is defined by the Company as those that do not impact operating decisions taken by the Company’s management and is based upon the way the Company’s management evaluates the performance of the Company’s business for use in the Company’s internal reports. In the course of such evaluation and for the purpose of making operating decisions, the Company’s management excludes certain items from its analysis, such as amortization of acquired intangibles, restructuring costs, share-based compensation, other income (expense) and the taxation impact of these items. These items are excluded based upon the manner in which management evaluates the business of the Company and are not excluded in the sense that they may be used under US GAAP. The Company believes the provision of supplemental non-US GAAP measures allows investors to evaluate the operational and financial performance of the Company’s core business using the same evaluation measures that management uses, and is therefore a useful indication of Open Text’s performance or expected performance of recurring operations and facilitates period-to-period comparison of operating performance. As a result, the Company considers it appropriate and reasonable to provide, in addition to US GAAP measures, supplementary non-US GAAP financial measures that exclude certain items from the presentation of its financial results in this press release. The following charts provide reconciliation (unaudited) of US GAAP based financial measures to non-US GAAP based financial measures referred to in this press release:

Reconciliation (unaudited) of US GAAP based Net Income to Adjusted Net Income (in millions of US dollars) for the quarters ended June 30, 2009 and 2008:

 

     Three months ended
June 30, 2009
    Three months ended
June 30, 2008
 

GAAP based “Net Income”

   $ 19.5      $ 27.3   

Special Charges/(recovery)

     1.2        (0.3

Amortization of intangibles

     17.3        18.4   

Other (Income)/Expense

     3.0        (11.3

Share-based compensation

     1.1        1.0   

Tax Impact on Above

     (2.9     (1.8
                

Non-GAAP based “Adjusted Net Income”

   $ 39.2      $ 33.3   
                

Reconciliation (unaudited) of US GAAP based EPS to non-US GAAP based EPS (calculated on a diluted basis) for the quarters ended June 30, 2009 and 2008:

 

     Three months ended
June 30, 2009
    Three months ended
June 30, 2008
 

GAAP based “Net Income”

   $ 0.36      $ 0.51   

Special Charges/(recovery)

     0.02        (0.01

Amortization of intangibles

     0.32        0.35   

Other (Income)/Expense

     0.06        (0.21

Share-based compensation

     0.02        0.02   

Tax Impact on Above

     (0.05     (0.03
                

Non-GAAP based “Adjusted Net Income”

   $ 0.73      $ 0.63   
                


Reconciliation (unaudited) of US GAAP based Net Income to Adjusted Net Income (in millions of US dollars) for the fiscal years ended June 30, 2009 and 2008:

 

     Twelve months ended
June 30, 2009
    Twelve months ended
June 30, 2008
 

GAAP based “Net Income”

   $ 56.9      $ 53.0   

Special Charges/(recovery)

     14.4        (0.4

Amortization of intangibles

     81.0        72.3   

Other (Income)/Expense

     3.2        1.0   

Share-based compensation

     5.0        3.8   

Tax Impact on Above

     (27.7     (22.7
                

Non-GAAP based “Adjusted Net Income”

   $ 132.8      $ 107.0   
                

Reconciliation (unaudited) of US GAAP based EPS to non-US GAAP based EPS (calculated on a diluted basis) for the fiscal years ended June 30, 2009 and 2008:

 

     Twelve months ended
June 30, 2009
    Twelve months ended
June 30, 2008
 

GAAP based “Net Income”

   $ 1.07      $ 1.01   

Special Charges/(recovery)

     0.27        (0.01

Amortization of intangibles

     1.52        1.37   

Other (Income)/Expense

     0.06        0.02   

Share-based compensation

     0.09        0.07   

Tax Impact on Above

     (0.52     (0.43
                

Non-GAAP based “Adjusted Net Income”

   $ 2.49      $ 2.03   
                

 

(4) The following table provides a composition of our major currencies for revenue and expenses, expressed as a percentage, for the fourth quarter of Fiscal 2009:

 

Currencies

   % of Revenue     % of Expenses*  

EURO

   25   27

GBP

   9   8

CHF

   7   4

CAD

   7   24

USD

   45   33

Others

   7   4
            

Total

   100   100
            

 

* Expenses include all cost of revenues and operating expenses included within the Condensed Consolidated Statements of Income, except for amortization of intangible assets, share-based compensation and special charges.


(5) Reconciliation of tax rate reduction on (unaudited) US GAAP based EPS to non-US GAAP based EPS (calculated on a diluted basis) for quarters ended September 30, 2008, December 31, 2008, March 31, 2009, June 30, 2009 and year-to-date June 30, 2009.

 

     Three months
ended
9-30-2008
   Three months
ended

12-31- 2008
   Three months
ended
3-31-2009
   Three months
ended
6-30-2009
    Year to date
Fiscal

2009

GAAP based “Net Income”

   $ 0.28    $ 0.01    $ 0.41    $ 0.37   $ 1.07

Reported Non-GAAP based “Adjusted Net Income”

   $ 0.53    $ 0.64    $ 0.59    $ 0.73      $ 2.49

Quarterly impact of reduction in year to date tax rate adjustment reflected in Q4

     0.01      0.02      0.01      (0.04  

Comparable Non-GAAP based “Tax Rate Effected Adjusted Net Income”

   $ 0.54    $ 0.66    $ 0.60    $ 0.69      $ 2.49

 

* - The Q4 amount is different from the number presented on the consolidated statements of income due to the rounding effect of the deferring amounts of weighted average number of common shares outstanding on a year-to-date basis compared to a quarter-to-date basis.

For more information, please contact:

Paul McFeeters

Chief Financial Officer

Open Text Corporation

905-762-6121

pmcfeeters@opentext.com

Greg Secord

Vice President, Investor Relations

Open Text Corporation

519-888-7111 ext.2408

gsecord@opentext.com


OPEN TEXT CORPORATION

CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars, except per share data)

 

     June 30
     2009    2008
     Unaudited    Audited
ASSETS      

Current assets:

     

Cash and cash equivalents

   $ 275,819    $ 254,916

Accounts receivable trade, net of allowance for doubtful accounts of $4,208 as of June 30, 2009 and $3,974 as of June 30, 2008

     115,802      134,396

Inventory

     1,568      —  

Income taxes recoverable

     4,496      16,763

Prepaid expenses and other current assets

     16,604      10,544

Deferred tax assets

     20,621      13,455
             

Total current assets

     434,910      430,074

Investments in marketable securities

     13,103      —  

Capital assets

     45,165      43,582

Goodwill

     576,111      564,648

Acquired intangible assets

     315,048      281,824

Deferred tax assets

     69,877      59,881

Other assets

     13,064      10,491

Long-term Income taxes recoverable

     39,958      44,176
             

Total assets

   $ 1,507,236    $ 1,434,676
             
LIABILITIES AND SHAREHOLDERS’ EQUITY      

Current liabilities:

     

Accounts payable and accrued liabilities

   $ 115,018    $ 99,035

Current portion of long-term debt

     3,449      3,486

Deferred revenues

     189,397      176,967

Income taxes payable

     10,356      13,499

Deferred tax liabilities

     508      4,876
             

Total current liabilities

     318,728      297,863

Long-term liabilities:

     

Accrued liabilities

     23,073      20,513

Pension obligation

     15,803      —  

Long-term debt

     299,234      304,301

Deferred revenues

     7,914      2,573

Long-term income tax payable

     47,131      54,681

Deferred tax liabilities

     108,889      109,912
             

Total long-term liabilities

     502,044      491,980

Minority interest

     —        8,672

Shareholders’ equity:

     

Share capital:

     

52,716,751 and 51,151,666 Common Shares issued and outstanding at June 30, 2009 and June 30, 2008, respectively; Authorized Common Shares: unlimited

     457,982      438,471

Additional paid in capital

     52,152      39,330

Accumulated other comprehensive income:

     71,851      110,819

Retained earnings

     104,479      47,541
             

Total shareholders’ equity

     686,464      636,161
             

Total liabilities and shareholders’ equity

   $ 1,507,236    $ 1,434,676
             


OPEN TEXT CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In thousands of U.S. dollars, except per share data)

(Unaudited)

 

     Year ended June 30,  
     2009     2008     2007  

Revenues:

      

License

   $ 229,818      $ 219,103      $ 182,507   

Customer support

     405,310        363,580        287,570   

Service and other

     150,537        142,849        125,587   
                        

Total revenues

     785,665        725,532        595,664   
                        

Cost of revenues:

      

License

     16,204        15,415        13,652   

Customer support

     68,902        58,764        46,433   

Service and other

     118,998        117,037        105,955   

Amortization of acquired technology-based intangible assets

     47,733        41,515        36,206   
                        

Total cost of revenues

     251,837        232,731        202,246   
                        

Gross profit

     533,828        492,801        393,418   
                        

Operating expenses:

      

Research and development

     116,164        107,206        79,102   

Sales and marketing

     186,533        172,873        150,958   

General and administrative

     73,842        69,985        61,092   

Depreciation

     12,012        12,017        13,846   

Amortization of acquired customer-based intangible assets

     33,259        30,759        24,586   

Special charges (recoveries)

     14,434        (418     12,908   
                        

Total operating expenses

     436,244        392,422        342,492   
                        

Income from operations

     97,584        100,379        50,926   
                        

Other income (expense)

     (3,187     (1,023     1,742   

Interest expense

     (13,620     (22,859     (20,282
                        

Income before income taxes

     80,777        76,497        32,386   

Provision for income taxes

     23,788        22,993        10,334   
                        

Net income before minority interest

     56,989        53,504        22,052   

Minority interest

     51        498        392   
                        

Net income for the period

   $ 56,938      $ 53,006      $ 21,660   
                        

Net income per share - basic

   $ 1.09      $ 1.04      $ 0.44   
                        

Net income per share - diluted

   $ 1.07      $ 1.01      $ 0.43   
                        

Weighted average number of Common Shares outstanding - basic

     52,030        50,780        49,393   
                        

Weighted average number of Common Shares outstanding - diluted

     53,271        52,604        50,908   
                        


OPEN TEXT CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In thousands of U.S. dollars, except per share data)

(Unaudited)

 

     Three months ended
June 30,
 
     2009     2008  

Revenues:

    

License

   $ 62,973      $ 68,151   

Customer support

     104,494        95,056   

Service and other

     35,889        37,062   
                

Total revenues

     203,356        200,269   
                

Cost of revenues:

    

License

     3,534        4,119   

Customer support

     18,675        17,683   

Service and other

     29,100        30,485   

Amortization of acquired technology-based intangible assets

     13,562        10,615   
                

Total cost of revenues

     64,871        62,902   
                

Gross profit

     138,485        137,367   
                

Operating expenses:

    

Research and development

     28,829        29,086   

Sales and marketing

     47,928        51,407   

General and administrative

     19,238        17,752   

Depreciation

     3,165        2,372   

Amortization of acquired customer-based intangible assets

     3,730        7,753   

Special charges (recoveries)

     1,200        (296
                

Total operating expenses

     104,090        108,074   
                

Income from operations

     34,395        29,293   
                

Other income (expense)

     (3,039     11,318   

Interest expense

     (2,848     (736
                

Income before income taxes

     28,508        39,875   

Provision for income taxes

     9,027        12,545   
                

Net income before minority interest

     19,481        27,330   

Minority interest

     —          76   
                

Net income for the period

   $ 19,481      $ 27,254   
                

Net income per share - basic

   $ 0.37      $ 0.53   
                

Net income per share - diluted

   $ 0.36      $ 0.51   
                

Weighted average number of Common Shares outstanding - basic

     52,648        51,124   
                

Weighted average number of Common Shares outstanding - diluted

     53,670        53,068   
                


OPEN TEXT CORPORATION

CONSOLIDATED STATEMENTS OF CASHFLOWS

(In thousands of U.S. Dollars)

 

     Year ended June 30,  
     2009     2008     2007  

Cash Flows from operating activities:

      

Net income for the period

   $ 56,938      $ 53,006      $ 21,660   

Adjustments to reconcile net income to net cash provided by operating activities:

      

Depreciation and amortization

     93,004        84,291        74,638   

In-Process Research and Development

     121        500        —     

Share-based compensation expense

     5,032        3,789        5,376   

Employee long-term incentive plan

     3,880        2,154        —     

Excess tax benefits on share-based compensation expense

     (8,631     (1,079     (1,285

Undistributed earnings related to minority interest

     51        498        392   

Pension accruals

     1,377        —          —     

Amortization of debt issuance costs

     1,099        1,220        805   

Unrealized loss(gain) on financial instruments

     (1,682     3,178        (380

Loss on sale or write down of capital assets

     353        —          —     

Deferred taxes

     (9,914     (24,326     (19,097

Impairment of intangible assets

     —          —          697   

Changes in operating assets and liabilities:

      

Accounts receivable

     43,761        (5,626     11,089   

Inventory

     50        —          —     

Prepaid expenses and other current assets

     (3,130     (168     1,425   

Income taxes

     23,274        12,600        (8,313

Accounts payable and accrued liabilities

     (19,930     914        6,195   

Deferred revenue

     (6,861     33,751        13,746   

Other assets

     (2,622     1,274        3,916   
                        

Net cash provided by operating activities

     176,170        165,976        110,864   

Cash Flows from investing activities:

      

Acquisition of Capital Assets

     (12,150     (6,895     (5,260

Purchase of Vizible

     (850     —          —     

Purchase of Captaris - net of cash acquired

     (101,033     —          —     

Purchase of eMotion LLC- net of cash acquired

     (3,635     —          —     

Purchase of a division of Spicer Corporation

     (11,437     —          —     

Purchase of Hummingbird

     —          —          (384,761

Purchase of Momentum

     —          —          (4,076

Additional purchase consideration for prior period acquisitions

     (4,612     (1,065     (2,283

Purchase of an asset group constituting a business

     —          (2,209     —     

Investments in Marketable securities

     (8,930     —          (829

Acquisition related costs

     (18,182     (18,248     (39,061
                        

Net cash used in investing activities

     (160,829     (28,417     (436,270

Cash flows from financing activities:

      

Excess tax benefits on share-based compensation expense

     8,631        1,079        1,285   

Proceeds from issuance of Common shares

     19,593        12,272        11,734   

Proceeds from long-term debt

     —          —          390,000   

Repayment of long-term debt

     (3,426     (63,616     (33,247

Debt Issuance Costs

     —          (349     (7,433
                        

Net cash provided by (used in) financing activities

     24,798        (50,614     362,339   

Foreign Exchange gain (loss) on cash and cash equivalents

     (19,236     17,992        5,692   

Increase in cash and cash equivalents during the period

     20,903        104,937        42,625   

Cash and cash equivalents at the beginning of the period

     254,916        149,979        107,354   
                        

Cash and cash equivalents at the end of the period

   $ 275,819      $ 254,916      $ 149,979   
                        


OPEN TEXT CORPORATION

CONSOLIDATED STATEMENTS OF CASHFLOWS

(In thousands of U.S. Dollars)

 

     Unaudited  
     Three months ended
June 30
 
     2009     2008  

Cash Flows from operating activities:

    

Net income for the period

   $ 19,481      $ 27,254   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     20,457        20,740   

In-Process Research and Development

     —          —     

Share-based compensation expense

     1,075        994   

Employee long-term incentive plan

     1,484        664   

Excess tax benefits on share-based compensation expense

     (249     (212

Undistributed earnings related to minority interest

     —          76   

Pension accruals

     253        —     

Amortization of debt issuance costs

     268        216   

Unrealized loss(gain) on financial instruments

     (1,548     (2,401

Loss on sale or write down of capital assets

     —          —     

Deferred taxes

     (6,337     (19,707

Changes in operating assets and liabilities:

    

Accounts receivable

     (4,136     1,392   

Inventory

     370        —     

Prepaid expenses and other current assets

     295        1,840   

Income taxes

     13,618        6,708   

Accounts payable and accrued liabilities

     1,247        8,763   

Deferred revenue

     (5,557     (2,304

Other assets

     (2,094     588   
                

Net cash provided by operating activities

     38,627        44,611   

Cash Flows from investing activities:

    

Acquisition of Capital Assets

     (5,842     (1,481

Purchase of Vizible

     (850     —     

Additional purchase consideration for prior period acquisitions

     —          (614

Acquisition related costs

     (5,604     (3,341
                

Net cash used in investing activities

     (12,296     (5,436

Cash flows from financing activities:

    

Excess tax benefits on share-based compensation expense

     249        212   

Proceeds from issuance of Common shares

     1,919        857   

Repayment of long-term debt

     (856     (870
                

Net cash provided by (used in) financing activities

     1,312        199   

Foreign Exchange gain (loss) on cash and cash equivalents

     11,128        (220

Increase in cash and cash equivalents during the period

     38,771        39,154   

Cash and cash equivalents at the beginning of the period

     237,048        215,762   
                

Cash and cash equivalents at the end of the period

   $ 275,819      $ 254,916